Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,508£10,771£11,040£52,873
Total Expenses£9,455£9,520£9,577£9,645£9,715£47,912
Profit Before Tax£745£833£931£1,126£1,326£4,961
Profit After Tax £603£674£754£912£1,074£4,018
Change In Property Value£5,000£9,225£11,782£13,560£9,583£49,151
Net Return£5,603£9,899£12,537£14,473£10,657£53,169
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)9%16%21%24%17%87%